[PHB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[PHB] PEGASUS HEIGHTS BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 4.81%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
PHB's Result
PHB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 23,745 25,181 22,953 17,416 13,933 12,521 15,915 30.53%
PBT -1,459 -20 -18,853 -19,642 -20,496 -21,085 -32,456 -87.33%
Tax -208 -208 2,750 2,750 2,750 2,725 1,585 -
NP -1,667 -228 -16,103 -16,892 -17,746 -18,360 -30,871 -85.68%
-
NP to SH -1,667 -228 -16,103 -16,892 -17,746 -18,360 -30,871 -85.68%
-
Tax Rate - - - - - - - -
Total Cost 25,412 25,409 39,056 34,308 31,679 30,881 46,786 -33.40%
-
Net Worth 73,859 75,350 76,923 89,620 75,344 77,763 91,234 -13.12%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 73,859 75,350 76,923 89,620 75,344 77,763 91,234 -13.12%
NOSH 685,789 687,500 712,258 806,666 680,000 703,103 696,976 -1.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -7.02% -0.91% -70.16% -96.99% -127.37% -146.63% -193.97% -
ROE -2.26% -0.30% -20.93% -18.85% -23.55% -23.61% -33.84% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3.46 3.66 3.22 2.16 2.05 1.78 2.28 32.02%
EPS -0.24 -0.03 -2.26 -2.09 -2.61 -2.61 -4.43 -85.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1096 0.108 0.1111 0.1108 0.1106 0.1309 -12.18%
Adjusted Per Share Value based on latest NOSH - 806,666
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.22 0.23 0.21 0.16 0.13 0.12 0.15 29.05%
EPS -0.02 0.00 -0.15 -0.16 -0.16 -0.17 -0.29 -83.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0068 0.007 0.0071 0.0083 0.007 0.0072 0.0084 -13.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.47 0.06 0.04 0.05 0.07 0.04 0.04 -
P/RPS 13.57 1.64 1.24 2.32 3.42 2.25 1.75 291.27%
P/EPS -193.35 -180.92 -1.77 -2.39 -2.68 -1.53 -0.90 3475.32%
EY -0.52 -0.55 -56.52 -41.88 -37.28 -65.28 -110.73 -97.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 0.55 0.37 0.45 0.63 0.36 0.31 481.72%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 22/11/11 22/08/11 30/05/11 25/02/11 29/11/10 -
Price 0.33 0.49 0.05 0.05 0.06 0.06 0.05 -
P/RPS 9.53 13.38 1.55 2.32 2.93 3.37 2.19 166.30%
P/EPS -135.76 -1,477.52 -2.21 -2.39 -2.30 -2.30 -1.13 2327.71%
EY -0.74 -0.07 -45.22 -41.88 -43.50 -43.52 -88.59 -95.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 4.47 0.46 0.45 0.54 0.54 0.38 301.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment